[ECOFIRS] QoQ TTM Result on 31-May-2012 [#4]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 22.71%
YoY- 24.67%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 137,906 159,450 172,706 160,483 99,774 64,924 33,873 155.18%
PBT 23,402 23,075 19,718 15,410 13,902 19,923 14,267 39.12%
Tax -4,523 -6,578 -6,352 -5,203 -5,165 -2,700 -1,590 100.89%
NP 18,879 16,497 13,366 10,207 8,737 17,223 12,677 30.44%
-
NP to SH 19,672 17,271 14,119 10,920 8,899 17,428 12,908 32.46%
-
Tax Rate 19.33% 28.51% 32.21% 33.76% 37.15% 13.55% 11.14% -
Total Cost 119,027 142,953 159,340 150,276 91,037 47,701 21,196 216.26%
-
Net Worth 138,732 137,503 134,779 130,004 122,749 121,232 119,932 10.20%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 138,732 137,503 134,779 130,004 122,749 121,232 119,932 10.20%
NOSH 652,857 653,846 652,999 650,347 636,666 645,882 653,225 -0.03%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 13.69% 10.35% 7.74% 6.36% 8.76% 26.53% 37.43% -
ROE 14.18% 12.56% 10.48% 8.40% 7.25% 14.38% 10.76% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 21.12 24.39 26.45 24.68 15.67 10.05 5.19 155.10%
EPS 3.01 2.64 2.16 1.68 1.40 2.70 1.98 32.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2125 0.2103 0.2064 0.1999 0.1928 0.1877 0.1836 10.24%
Adjusted Per Share Value based on latest NOSH - 650,347
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 11.42 13.20 14.30 13.29 8.26 5.37 2.80 155.49%
EPS 1.63 1.43 1.17 0.90 0.74 1.44 1.07 32.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1149 0.1138 0.1116 0.1076 0.1016 0.1004 0.0993 10.22%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.14 0.16 0.17 0.17 0.23 0.19 0.14 -
P/RPS 0.66 0.66 0.64 0.69 1.47 1.89 2.70 -60.93%
P/EPS 4.65 6.06 7.86 10.12 16.46 7.04 7.08 -24.46%
EY 21.52 16.51 12.72 9.88 6.08 14.20 14.11 32.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.82 0.85 1.19 1.01 0.76 -8.98%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 31/01/13 24/10/12 31/07/12 26/04/12 20/01/12 25/10/11 -
Price 0.14 0.15 0.17 0.17 0.21 0.20 0.14 -
P/RPS 0.66 0.62 0.64 0.69 1.34 1.99 2.70 -60.93%
P/EPS 4.65 5.68 7.86 10.12 15.02 7.41 7.08 -24.46%
EY 21.52 17.61 12.72 9.88 6.66 13.49 14.11 32.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.82 0.85 1.09 1.07 0.76 -8.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment